Qualicorp Consultoria e Corretora de Seguros S.A. (BVMF:QUAL3)
Brazil
· Delayed Price · Currency is BRL 2.180
-0.090 (-3.96%)
May 21, 2025, 4:45 PM GMT-3
BVMF:QUAL3 Cash Flow Statement
Financials in millions BRL. Fiscal year is January - December.
Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 3.77 | 6.58 | -82.44 | 92.82 | 365.81 | 392.1 | Upgrade
|
| Depreciation & Amortization | 77.28 | 104.6 | 475.32 | 415.42 | 362.84 | 367.48 | Upgrade
|
| Other Amortization | 295.18 | 295.18 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | - | -13.85 | Upgrade
|
| Asset Writedown & Restructuring Costs | -1.7 | -0.91 | 20.18 | -0.71 | -2 | 50.95 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | 95.94 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | 0.51 | 4.89 | 2.64 | - | Upgrade
|
| Stock-Based Compensation | 9.97 | 10.03 | 6.86 | 7.54 | 13.35 | 35.51 | Upgrade
|
| Other Operating Activities | -56.1 | -21.42 | -79.84 | -32.42 | 156.88 | -12.55 | Upgrade
|
| Change in Accounts Receivable | -171.47 | -266.54 | -10.95 | -10.16 | -32.22 | 50.66 | Upgrade
|
| Change in Accounts Payable | 63.71 | 63.71 | 1.84 | -11.66 | - | - | Upgrade
|
| Change in Income Taxes | 45.56 | 55.5 | 70.34 | 12.67 | -72.22 | -13.62 | Upgrade
|
| Change in Other Net Operating Assets | 124.46 | 131.22 | 0.31 | 56.75 | 12.85 | -5.4 | Upgrade
|
| Operating Cash Flow | 390.65 | 377.94 | 498.06 | 535.14 | 807.93 | 851.27 | Upgrade
|
| Operating Cash Flow Growth | -9.98% | -24.12% | -6.93% | -33.76% | -5.09% | -2.27% | Upgrade
|
| Capital Expenditures | -9.79 | -7.57 | -4.38 | -13.19 | -22.44 | -5.96 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.49 | 0.49 | - | - | - | - | Upgrade
|
| Cash Acquisitions | - | - | 29.72 | -80.07 | -232.51 | -212.83 | Upgrade
|
| Divestitures | 26.06 | 26.06 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -153.01 | -161.95 | -244.73 | -419.09 | -575.88 | -306.78 | Upgrade
|
| Investment in Securities | 86.38 | 64.79 | -217.83 | 5.59 | 23.31 | -38.69 | Upgrade
|
| Investing Cash Flow | -49.87 | -78.17 | -437.22 | -506.76 | -807.51 | -564.27 | Upgrade
|
| Long-Term Debt Issued | - | 200 | - | 2,200 | 800.4 | - | Upgrade
|
| Long-Term Debt Repaid | - | -565.09 | -18.63 | -2,198 | -11.93 | -17.22 | Upgrade
|
| Total Debt Repaid | -562.79 | -565.09 | -18.63 | -2,198 | -11.93 | -17.22 | Upgrade
|
| Net Debt Issued (Repaid) | -362.79 | -365.09 | -18.63 | 1.65 | 788.47 | -17.22 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -129.92 | - | Upgrade
|
| Common Dividends Paid | - | - | -22.04 | -70.95 | -619.01 | -49.19 | Upgrade
|
| Other Financing Activities | -7.51 | -6.95 | -2.71 | -31.41 | -9.27 | -2.87 | Upgrade
|
| Financing Cash Flow | -370.3 | -372.04 | -43.38 | -100.71 | 30.27 | -69.28 | Upgrade
|
| Net Cash Flow | -29.52 | -72.28 | 17.46 | -72.33 | 30.7 | 217.72 | Upgrade
|
| Free Cash Flow | 380.86 | 370.37 | 493.68 | 521.95 | 785.49 | 845.31 | Upgrade
|
| Free Cash Flow Growth | -11.50% | -24.98% | -5.42% | -33.55% | -7.08% | -2.95% | Upgrade
|
| Free Cash Flow Margin | 24.61% | 23.43% | 28.21% | 26.75% | 37.47% | 41.72% | Upgrade
|
| Free Cash Flow Per Share | 1.34 | 1.31 | 1.77 | 1.87 | 2.83 | 2.98 | Upgrade
|
| Cash Interest Paid | 252.84 | 252.84 | 324.84 | 274.05 | 44.85 | 67.87 | Upgrade
|
| Cash Income Tax Paid | 28.16 | 28.16 | 47.01 | 120.31 | 110.88 | 169.59 | Upgrade
|
| Levered Free Cash Flow | 390.2 | 277.82 | 12.41 | -277.21 | 4.91 | 619.79 | Upgrade
|
| Unlevered Free Cash Flow | 564.35 | 454.19 | 225.2 | 167.26 | 147.67 | 688.24 | Upgrade
|
| Change in Net Working Capital | -236.23 | -98.05 | 81.61 | 52.91 | 29.86 | -217.22 | Upgrade
|
Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.